BACKER SKEIE AS

0158 OSLO

Finances

Share Ownership

Return on Equity

279,52 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	56 067 000	47 182 000	38 950 000	39 122 000
Net Income	6 686 000	7 067 000	5 313 000	5 319 000
Total Assets	24 940 000	23 077 000	19 174 000	18 642 000
Total Equity	2 392 000	2 119 000	1 918 000	1 663 000

Income (NOK)	2022	2021	2020	2019
Revenue	56 067 000	47 182 000	38 950 000	39 122 000
Expenditure	47 585 000	38 118 000	32 147 000	32 352 000
Operating Profit	8 483 000	9 065 000	6 803 000	6 771 000
Financial Income	265 000	112 000	55 000	82 000
Financial Costs	145 000	92 000	14 000	6 000
Financial Balance	120 000	20 000	41 000	76 000
Earnings Before Tax	8 603 000	9 085 000	6 845 000	6 847 000
Tax	1 916 000	2 018 000	1 532 000	1 528 000
Net Income	6 686 000	7 067 000	5 313 000	5 319 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 986 000	338 000	444 000	466 000
Total Current Assets	22 953 000	22 739 000	18 730 000	18 176 000
Total Assets	24 940 000	23 077 000	19 174 000	18 642 000
Total Retained Equity	2 171 000	1 898 000	1 697 000	1 442 000
Total Equity	2 392 000	2 119 000	1 918 000	1 663 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	22 548 000	20 958 000	17 256 000	16 979 000
Total Equity and Debt	24 940 000	23 077 000	19 174 000	18 642 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 258 000	47 071 000	38 899 000	39 040 000
Other Income	810 000	111 000	51 000	82 000
Revenue	56 067 000	47 182 000	38 950 000	39 122 000
Cost of Goods Sold	2 294 000	2 183 000	1 822 000	3 216 000
Salary Costs	38 642 000	30 084 000	24 912 000	24 272 000
Depreciation	132 000	99 000	64 000	117 000
Impairment	70 000	0	0	0
Expenditure	47 585 000	38 118 000	32 147 000	32 352 000
Operating Profit	8 483 000	9 065 000	6 803 000	6 771 000
Financial Income	265 000	112 000	55 000	82 000
Financial Costs	145 000	92 000	14 000	6 000
Financial Balance	120 000	20 000	41 000	76 000
Dividends	6 413 000	6 867 000	5 058 000	5 082 000
Net Income	6 686 000	7 067 000	5 313 000	5 319 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	135 000	138 000	197 000	210 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	339 000	200 000	246 000	256 000
Total Tangible Assets	339 000	200 000	246 000	256 000
Total Fiancial Fixed Assets	1 512 000	0	0	0
Total Fixed Assets	1 986 000	338 000	444 000	466 000
Stock	0	0	0	0
Total Investments	50 000	4 044 000	0	0
Cash, Bank	12 445 000	13 555 000	12 317 000	12 862 000
Total Current Assets	22 953 000	22 739 000	18 730 000	18 176 000
Total Assets	24 940 000	23 077 000	19 174 000	18 642 000
Total Equity	2 392 000	2 119 000	1 918 000	1 663 000
Short-Term Group Debt	0	0	0	8 000
Total Long-Term Debt	0	0	0	0
Creditors	755 000	507 000	426 000	955 000
Unpaid Taxes	8 881 000	3 934 000	3 887 000	3 207 000
Dividends	6 413 000	6 867 000	5 058 000	5 082 000
Other Current Debt	4 550 000	7 626 000	6 365 000	6 204 000
Total Current Debt	22 548 000	20 958 000	17 256 000	16 979 000
Total Equity and Debt	24 940 000	23 077 000	19 174 000	18 642 000

Financial indicators	2022	2021	2020	2019
Return on Equity	279,52 %	333,51 %	277,01 %	319,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,13 %	19,21 %	17,47 %	17,31 %
Current Ratio	1,02	1,08	1,09	1,07
Quick Ratio	1,02	1,08	1,09	1,07
Equity Ratio	0,1	0,09	0,1	0,09
Gross Profit Margin	95,91 %	95,37 %	95,32 %	91,78 %